BG BURCHARTH A/S
CVR number: 37834114
Østbirkvej 2, Seden 5240 Odense NØ
info@burcharth.dk
tel: 66119966
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 722.00 | 8 083.00 | 11 797.00 | 8 630.00 | 7 611.00 |
| Employee benefit expenses | -8 325.00 | -5 073.00 | -5 815.00 | -4 705.00 | -5 188.00 |
| Total depreciation | -1 261.00 | - 236.00 | - 193.00 | -68.00 | -34.00 |
| EBIT | 1 136.00 | 2 774.00 | 5 789.00 | 3 857.00 | 2 389.00 |
| Other financial income | 3.00 | 3.00 | 7.00 | 7.00 | 22.00 |
| Other financial expenses | - 511.00 | - 477.00 | -1 287.00 | -36.00 | -55.00 |
| Pre-tax profit | 628.00 | 2 300.00 | 4 509.00 | 3 828.00 | 2 356.00 |
| Income taxes | - 152.00 | - 381.00 | - 250.00 | - 842.00 | - 519.00 |
| Net earnings | 476.00 | 1 919.00 | 4 259.00 | 2 986.00 | 1 837.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 22 068.00 | 21 991.00 | |||
| Machinery and equipment | 308.00 | 184.00 | 130.00 | 54.00 | 20.00 |
| Tangible assets total | 22 376.00 | 22 175.00 | 130.00 | 54.00 | 20.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 10 666.00 | 6 444.00 | 7 424.00 | 7 874.00 | 8 647.00 |
| Advance payments | 61.00 | ||||
| Inventories total | 10 666.00 | 6 444.00 | 7 424.00 | 7 874.00 | 8 708.00 |
| Current trade debtors | 3 518.00 | 3 572.00 | 3 948.00 | 2 959.00 | 3 795.00 |
| Current amounts owed by group member comp. | 1 692.00 | 16 362.00 | 1 173.00 | 97.00 | |
| Prepayments and accrued income | 147.00 | 130.00 | 31.00 | 27.00 | 40.00 |
| Current other receivables | 20.00 | 26.00 | 22.00 | ||
| Current deferred tax assets | 18.00 | ||||
| Short term receivables total | 3 665.00 | 5 394.00 | 20 379.00 | 4 185.00 | 3 954.00 |
| Cash and bank deposits | 261.00 | 2.00 | 532.00 | 3.00 | 29.00 |
| Cash and cash equivalents | 261.00 | 2.00 | 532.00 | 3.00 | 29.00 |
| Balance sheet total (assets) | 36 968.00 | 34 015.00 | 28 465.00 | 12 116.00 | 12 711.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 |
| Asset revaluation reserve | 6 726.00 | 5 756.00 | |||
| Shares repurchased | 1 000.00 | 15 900.00 | 2 000.00 | ||
| Other reserves | -2 077.00 | -1 632.00 | 460.00 | ||
| Retained earnings | 6 652.00 | 7 097.00 | -1 588.00 | 1 132.00 | 4 118.00 |
| Profit of the financial year | 476.00 | 1 919.00 | 4 259.00 | 2 986.00 | 1 837.00 |
| Shareholders equity total | 12 577.00 | 14 940.00 | 19 831.00 | 6 918.00 | 6 755.00 |
| Provisions | 2 373.00 | 2 501.00 | 12.00 | 13.00 | |
| Non-current loans from credit institutions | 9 658.00 | 8 935.00 | 723.00 | 653.00 | 697.00 |
| Non-current deferred tax liabilities | 378.00 | 3 229.00 | 812.00 | 517.00 | |
| Non-current liabilities total | 9 658.00 | 9 313.00 | 3 952.00 | 1 465.00 | 1 214.00 |
| Current loans from credit institutions | 683.00 | 833.00 | |||
| Current trade creditors | 2 342.00 | 1 489.00 | 1 882.00 | 1 278.00 | 1 572.00 |
| Current owed to group member | 2 375.00 | 1 572.00 | 2 258.00 | ||
| Short-term deferred tax liabilities | 349.00 | 349.00 | 378.00 | ||
| Other non-interest bearing current liabilities | 6 611.00 | 4 590.00 | 2 422.00 | 871.00 | 899.00 |
| Current liabilities total | 12 360.00 | 7 261.00 | 4 682.00 | 3 721.00 | 4 729.00 |
| Balance sheet total (liabilities) | 36 968.00 | 34 015.00 | 28 465.00 | 12 116.00 | 12 711.00 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.